Reporting Financial Statement Effects of Bond Transactions
On January 1, 2016, McKeown, Inc., issued $350,000 of 12%, 9-year bonds for $314,792, yielding a market (yield) rate of 14%. Semiannual interest is payable on June 30 and December 31 of each year.
Required
a. Show computations to confirm the bond issue price.
(Use a calculator or Excel for your calculations. Round your
answers to the nearest dollar.)
Present value of principal repayment | $Answer |
Present value of interest payments | $Answer |
Selling price of bonds | $Answer |
b. Record the bond issuance, semi-annual interest payment and discount amortization on June 30, 2016 and the semi-annual interest payment and bond amortization on December 31, 2016 in the financial statement effects template.
|
|
a.
Present value of principal repayment | 103551 |
Present value of interest payments | 211241 |
Selling price of bonds | 314792 |
Working:
Cash Flow | Table Value | Present Value | |
$350,000 par (maturity) value | 0.29586 | 103551 | |
$21,000 interest payment* | 10.05909 | 211241 | |
Price of Bond | 314792 |
*Interest payment = $350000 x 12% x 1/2 = $21000
b.
Balance Sheet | Income Statement | |||||||||||||||
Transaction | Cash Asset | + | Noncash Assets | = | Liabilities | - | Contra-Liabilities | + | Contributed Capital | + | Earned Capital | Revenue | - | Expenses | = | Net Income |
1/1/16 Issue bonds at a discount | 314792 | + | 0 | = | 350000 | - | 35208 | + | 0 | + | 0 | 0 | - | 0 | = | 0 |
6/30/16 Interest payment on bonds | -21000 | + | 0 | = | 0 | - | -1956 | + | 0 | + | -22956 | 0 | - | 22956 | = | -22956 |
12/31/16 Interest payment on bonds | -21000 | + | 0 | = | 0 | - | -1956 | + | 0 | + | -22956 | 0 | - | 22956 | = | -22956 |
Get Answers For Free
Most questions answered within 1 hours.